Blue Owl Capital Inc
NYSE:OWL
Income Statement
Earnings Waterfall
Blue Owl Capital Inc
Revenue
|
1.7B
USD
|
Operating Expenses
|
-1.4B
USD
|
Operating Income
|
304.5m
USD
|
Other Expenses
|
-250.2m
USD
|
Net Income
|
54.3m
USD
|
Income Statement
Blue Owl Capital Inc
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
250
N/A
|
309
+24%
|
448
+45%
|
641
+43%
|
824
+28%
|
992
+20%
|
1 140
+15%
|
1 263
+11%
|
1 370
+8%
|
1 485
+8%
|
1 574
+6%
|
1 633
+4%
|
1 732
+6%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(309)
|
(319)
|
(1 530)
|
(1 640)
|
(1 695)
|
(1 922)
|
(990)
|
(1 189)
|
(1 363)
|
(1 399)
|
(1 444)
|
(1 405)
|
(1 427)
|
|
Selling, General & Administrative |
(309)
|
(319)
|
(1 509)
|
(1 573)
|
(1 581)
|
(1 747)
|
(771)
|
(951)
|
(1 106)
|
(1 132)
|
(1 126)
|
(1 097)
|
(1 127)
|
|
Depreciation & Amortization |
0
|
0
|
(21)
|
(68)
|
(114)
|
(175)
|
(219)
|
(239)
|
(257)
|
(266)
|
(317)
|
(308)
|
(300)
|
|
Operating Income |
(59)
N/A
|
(10)
+82%
|
(1 083)
-10 413%
|
(999)
+8%
|
(871)
+13%
|
(930)
-7%
|
150
N/A
|
74
-51%
|
7
-91%
|
86
+1 206%
|
131
+52%
|
228
+74%
|
305
+33%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(24)
|
(24)
|
(39)
|
(67)
|
(75)
|
(64)
|
(37)
|
(22)
|
(21)
|
(41)
|
(57)
|
(56)
|
(63)
|
|
Non-Reccuring Items |
0
|
(1)
|
(52)
|
(56)
|
(74)
|
(83)
|
(42)
|
(39)
|
(9)
|
0
|
7
|
1
|
13
|
|
Total Other Income |
0
|
0
|
(464)
|
(762)
|
(848)
|
(858)
|
(393)
|
(93)
|
(26)
|
(19)
|
(12)
|
(16)
|
(8)
|
|
Pre-Tax Income |
(83)
N/A
|
(35)
+58%
|
(1 638)
-4 580%
|
(1 883)
-15%
|
(1 868)
+1%
|
(1 935)
-4%
|
(322)
+83%
|
(81)
+75%
|
(50)
+39%
|
27
N/A
|
70
+159%
|
158
+127%
|
246
+56%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
(0)
|
29
|
43
|
65
|
70
|
36
|
25
|
9
|
(2)
|
(2)
|
(17)
|
(26)
|
|
Income from Continuing Operations |
(82)
|
(35)
|
(1 609)
|
(1 840)
|
(1 802)
|
(1 864)
|
(286)
|
(55)
|
(40)
|
25
|
68
|
141
|
221
|
|
Income to Minority Interest |
5
|
4
|
1 228
|
1 414
|
1 426
|
1 437
|
220
|
45
|
31
|
(14)
|
(43)
|
(104)
|
(166)
|
|
Net Income (Common) |
(78)
N/A
|
(31)
+60%
|
(381)
-1 118%
|
(426)
-12%
|
(376)
+12%
|
(427)
-14%
|
(66)
+85%
|
(11)
+84%
|
(9)
+13%
|
11
N/A
|
25
+128%
|
38
+52%
|
54
+43%
|
|
EPS (Diluted) |
-0.22
N/A
|
-0.08
+64%
|
-1.06
-1 225%
|
-1.25
-18%
|
-1.06
+15%
|
-1.02
+4%
|
-0.15
+85%
|
-0.03
+80%
|
-0.02
+33%
|
0.02
N/A
|
0.05
+150%
|
0.08
+60%
|
0.11
+38%
|